MAWSON INFRASTRUCTURE GROUP INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.38 USD | -0.72% |
|
+15.97% | -56.88% |
| Apr. 18 | Mawson Infrastructure Group Inc. Announces Unaudited Revenue Results for the Month Ended March 2024 | CI |
| Apr. 15 | Mawson Infrastructure Group Appoints Ryan Costello as Board Chair | MT |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 457.5 | 18.8 | 53.26 | 22.97 | - |
| Enterprise Value (EV) 1 | 470.8 | 18.8 | 53.26 | 22.97 | 22.97 |
| P/E ratio | -8.29 x | -0.33 x | -0.83 x | -0.71 x | 15.3 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 10.4 x | 0.22 x | 1.22 x | 0.37 x | 0.24 x |
| EV / Revenue | 10.4 x | 0.22 x | 1.22 x | 0.37 x | 0.24 x |
| EV / EBITDA | 25.6 x | 0.62 x | 84.9 x | 1.98 x | 0.5 x |
| EV / FCF | -8,606,167 x | - | - | - | - |
| FCF Yield | -0% | - | - | - | - |
| Price to Book | - | - | - | - | - |
| Nbr of stocks (in thousands) | 11,500 | 13,626 | 16,645 | 16,645 | - |
| Reference price 2 | 39.78 | 1.380 | 3.200 | 1.380 | 1.380 |
| Announcement Date | 3/21/22 | 3/23/23 | 4/1/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | 4.449 | 43.86 | 84.39 | 43.57 | 61.9 | 95.75 |
| EBITDA 1 | - | 17.9 | 30.4 | 0.6276 | 11.61 | 46.19 |
| EBIT 1 | - | -18.71 | -44.09 | -60.32 | -23.1 | 3.102 |
| Operating Margin | - | -42.65% | -52.25% | -138.44% | -37.32% | 3.24% |
| Earnings before Tax (EBT) 1 | - | -45.18 | -54.04 | -52.6 | -25.1 | 3.102 |
| Net income 1 | -5.034 | -44.96 | -52.76 | -60.42 | -25.6 | 4.102 |
| Net margin | -113.16% | -102.51% | -62.53% | -138.67% | -41.36% | 4.28% |
| EPS 2 | -42.60 | -4.800 | -4.160 | -3.860 | -1.940 | 0.0900 |
| Free Cash Flow | - | -53.16 | - | - | - | - |
| FCF margin | - | -121.19% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 5/13/21 | 3/21/22 | 3/23/23 | 4/1/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 10.95 | 19.66 | 19.42 | 19.78 | 28.33 | 16.85 | 7.671 | - | 11.33 | 14.02 | 17.8 | 15.4 | 14.4 | 14.3 | 29.83 |
| EBITDA 1 | - | - | 4.535 | 13.7 | 8.813 | 3.317 | -0.438 | - | -0.0387 | 0.6083 | 3.896 | 2.042 | 2.667 | 3.006 | 17.48 |
| EBIT 1 | -2.617 | 3.714 | -9.659 | -3.255 | -8.237 | -22.94 | -11.7 | - | -16.22 | -14.8 | -3.5 | -5.8 | -6.9 | -7 | 4.054 |
| Operating Margin | -23.9% | 18.9% | -49.72% | -16.46% | -29.08% | -136.13% | -152.49% | - | -143.12% | -105.59% | -19.66% | -37.66% | -47.92% | -48.95% | 13.59% |
| Earnings before Tax (EBT) 1 | -3.098 | 2.74 | -11.57 | -2.406 | -21.25 | -18.81 | -10.83 | - | -19.33 | -6.54 | -4 | -6.3 | -7.4 | -7.5 | 4.054 |
| Net income 1 | -2.503 | 2.3 | -11.34 | -2.117 | -20.86 | -18.45 | -11.1 | -17.34 | -19.05 | -12.93 | -4 | -6.3 | -7.4 | -7.9 | 4.304 |
| Net margin | -22.87% | 11.7% | -58.36% | -10.7% | -73.64% | -109.46% | -144.73% | - | -168.08% | -92.21% | -22.47% | -40.91% | -51.39% | -55.24% | 14.43% |
| EPS 2 | -0.2520 | 1.452 | -0.9600 | -0.1800 | -1.620 | -1.430 | -0.8000 | -1.120 | -1.150 | -0.7600 | -0.3100 | -0.4900 | -0.5700 | -0.5700 | 0.1000 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/15/21 | 3/21/22 | 5/16/22 | 8/22/22 | 11/14/22 | 3/23/23 | 5/15/23 | 8/21/23 | 11/13/23 | 4/1/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | 13.3 | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 0.7439 x | - | - | - | - |
| Free Cash Flow | - | -53.2 | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex | - | 76.1 | - | - | - | - |
| Capex / Sales | - | 173.52% | - | - | - | - |
| Announcement Date | 5/13/21 | 3/21/22 | 3/23/23 | 4/1/24 | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
1.38
USD
Average target price
2
USD
Spread / Average Target
+44.93%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -56.88% | 22.97M | |
| -12.23% | 194B | |
| +0.74% | 166B | |
| +2.19% | 153B | |
| +4.34% | 99.85B | |
| +7.04% | 77.56B | |
| +19.09% | 73.55B | |
| -7.30% | 71B | |
| -20.54% | 52.81B | |
| +0.53% | 47.86B |
- Stock Market
- Equities
- MIGI Stock
- Financials Mawson Infrastructure Group Inc.
